[D&O] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 90.15%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 401,944 434,864 440,464 310,037 191,666 172,042 210,532 11.36%
PBT 23,205 20,045 5,006 4,657 -7,222 -1,161 -55,582 -
Tax -4,781 -1,520 -2,102 -2,165 -2,030 -2,117 5,826 -
NP 18,424 18,525 2,904 2,492 -9,253 -3,278 -49,756 -
-
NP to SH 9,965 10,890 756 -348 -10,344 -5,028 -38,417 -
-
Tax Rate 20.60% 7.58% 41.99% 46.49% - - - -
Total Cost 383,520 416,338 437,560 307,545 200,919 175,321 260,288 6.66%
-
Net Worth 188,030 148,093 127,575 110,403 127,522 131,706 134,460 5.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 188,030 148,093 127,575 110,403 127,522 131,706 134,460 5.74%
NOSH 983,421 972,380 945,000 870,000 969,749 975,599 813,926 3.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.58% 4.26% 0.66% 0.80% -4.83% -1.91% -23.63% -
ROE 5.30% 7.35% 0.59% -0.32% -8.11% -3.82% -28.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.87 44.72 46.61 35.64 19.76 17.63 25.87 7.91%
EPS 1.01 1.12 0.08 -0.04 -1.07 -0.52 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1523 0.135 0.1269 0.1315 0.135 0.1652 2.46%
Adjusted Per Share Value based on latest NOSH - 1,003,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.38 35.03 35.48 24.97 15.44 13.86 16.96 11.36%
EPS 0.80 0.88 0.06 -0.03 -0.83 -0.40 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1193 0.1028 0.0889 0.1027 0.1061 0.1083 5.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.335 0.315 0.365 0.14 0.17 0.29 -
P/RPS 0.81 0.75 0.68 1.02 0.71 0.96 1.12 -5.25%
P/EPS 32.57 29.91 393.75 -912.50 -13.12 -32.99 -6.14 -
EY 3.07 3.34 0.25 -0.11 -7.62 -3.03 -16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.20 2.33 2.88 1.06 1.26 1.76 -0.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 24/11/10 -
Price 0.305 0.38 0.27 0.31 0.16 0.17 0.26 -
P/RPS 0.75 0.85 0.58 0.87 0.81 0.96 1.01 -4.83%
P/EPS 30.10 33.93 337.50 -775.00 -15.00 -32.99 -5.51 -
EY 3.32 2.95 0.30 -0.13 -6.67 -3.03 -18.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.50 2.00 2.44 1.22 1.26 1.57 0.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment